WALD
WALD
Waldencast plcIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $132.27M ▼ | $93.81M ▼ | $-169.44M ▼ | -128.1% ▼ | $-1.51 ▼ | $-151.48M ▼ |
| Q4-2024 | $142.29M ▲ | $128.64M ▲ | $-32.37M ▼ | -22.75% ▼ | $-0.29 ▼ | $-1.12M ▼ |
| Q2-2024 | $131.58M ▲ | $121.68M ▲ | $-10.07M ▲ | -7.66% ▲ | $-0.09 ▲ | $1.73M ▲ |
| Q4-2023 | $108.8M ▼ | $120.1M ▲ | $-78.21M ▼ | -71.88% ▼ | $-0.64 ▼ | $-18.48M ▲ |
| Q2-2023 | $109.34M | $100.62M | $-11.77M | -10.77% | $-0.11 | $-23.73M |
What's going well?
The company managed to cut operating expenses significantly. Share count is stable, so dilution isn't a concern. Non-operating income provided some cushion against even bigger losses.
What's concerning?
Revenue is falling, gross margins are collapsing, and losses have exploded compared to last quarter. The business is unprofitable at every level, and earnings are distorted by large non-operating items.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $10.48M ▼ | $797.75M ▼ | $248.78M ▲ | $499.14M ▼ |
| Q4-2024 | $14.8M ▼ | $975.86M ▼ | $245.92M ▼ | $662.32M ▲ |
| Q2-2024 | $19.69M ▼ | $1.01B ▼ | $253.21M ▼ | $618.61M ▼ |
| Q4-2023 | $22.58M ▲ | $1.04B ▼ | $273.44M ▼ | $624.63M ▲ |
| Q2-2023 | $18.9M | $1.09B | $318.25M | $615.28M |
What's financially strong about this company?
The company still has positive equity and enough current assets to cover near-term bills. Debt is mostly long-term, so there’s some breathing room.
What are the financial risks or weaknesses?
Cash is low, most assets are intangibles, and equity dropped sharply this quarter. Negative retained earnings and rising payables are red flags.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-169.44M ▼ | $-11.53M ▼ | $-3.33M ▼ | $10.07M ▲ | $-5.83M ▼ | $-14.1M ▼ |
| Q4-2024 | $-32.37M ▼ | $2.56M ▲ | $-1.52M ▼ | $-5.73M ▼ | $-4.88M ▼ | $1.14M ▲ |
| Q2-2024 | $-10.07M ▲ | $-11.38M ▲ | $-1.4M ▼ | $11.31M ▼ | $-1.39M ▲ | $-12.67M ▲ |
| Q4-2023 | $-60.57M ▼ | $-13.41M ▲ | $-610K ▲ | $15.05M ▼ | $-21.67M ▼ | $-13.86M ▲ |
| Q2-2023 | $-29.41M | $-16.36M | $-1.38M | $29.28M | $21.67M | $-17.51M |
What's strong about this company's cash flow?
Non-cash losses make up most of the accounting loss, so actual cash burn is much smaller than the net loss suggests. No shareholder dilution this quarter.
What are the cash flow concerns?
Operating and free cash flow have turned sharply negative, cash is running low, and the company is now borrowing to cover losses. Working capital is worsening, with more cash tied up in inventory and receivables.
Revenue by Products
| Product | Q4-2022 |
|---|---|
Product | $90.00M ▲ |
Royalty | $0 ▲ |
Revenue by Geography
| Region | Q4-2022 |
|---|---|
CHINA | $20.00M ▲ |
UNITED STATES | $50.00M ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Waldencast plc's financial evolution and strategic trajectory over the past five years.
Waldencast brings together two well‑positioned, complementary brands with strong identities—one grounded in science and physician trust, the other in clean, culturally relevant consumer appeal—within a scaled platform that has grown revenue rapidly. The balance sheet has been significantly strengthened through equity capital and acquisitions, margins and cash flows are moving in the right direction, and the product and innovation pipeline in both medical aesthetics and color cosmetics appears robust.
At the same time, the company is still loss‑making with deeply negative retained earnings, a growing but not yet fully self‑funding cash flow profile, and a balance sheet heavily weighted toward goodwill and intangibles that could be vulnerable if performance falters. Rising leverage, continued dependence on heavy marketing and brand investments, intense competitive pressure in both medical skincare and beauty, and potential under‑investment in formal R&D all represent meaningful sources of risk.
Overall, the trajectory is cautiously constructive: strong top‑line growth, improving margins, and narrowing cash losses suggest the business is progressing toward a more sustainable model, assuming execution remains solid. Future results will hinge on successfully monetizing the Obagi Saypha fillers launch, keeping Milk Makeup culturally relevant at scale, integrating and optimizing past acquisitions, and balancing cost discipline with sufficient investment in innovation and brand equity to defend and extend its competitive position.
About Waldencast plc
http://www.waldencast.comWaldencast Acquisition Corp. a skin care company, provides advanced skin care treatments. Its products are designed to help minimize the appearance of premature skin aging, skin damage, hyperpigmentation, acne, and sun damage primarily available through dermatologists, plastic surgeons, medical spas, and other skin care professionals.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $132.27M ▼ | $93.81M ▼ | $-169.44M ▼ | -128.1% ▼ | $-1.51 ▼ | $-151.48M ▼ |
| Q4-2024 | $142.29M ▲ | $128.64M ▲ | $-32.37M ▼ | -22.75% ▼ | $-0.29 ▼ | $-1.12M ▼ |
| Q2-2024 | $131.58M ▲ | $121.68M ▲ | $-10.07M ▲ | -7.66% ▲ | $-0.09 ▲ | $1.73M ▲ |
| Q4-2023 | $108.8M ▼ | $120.1M ▲ | $-78.21M ▼ | -71.88% ▼ | $-0.64 ▼ | $-18.48M ▲ |
| Q2-2023 | $109.34M | $100.62M | $-11.77M | -10.77% | $-0.11 | $-23.73M |
What's going well?
The company managed to cut operating expenses significantly. Share count is stable, so dilution isn't a concern. Non-operating income provided some cushion against even bigger losses.
What's concerning?
Revenue is falling, gross margins are collapsing, and losses have exploded compared to last quarter. The business is unprofitable at every level, and earnings are distorted by large non-operating items.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $10.48M ▼ | $797.75M ▼ | $248.78M ▲ | $499.14M ▼ |
| Q4-2024 | $14.8M ▼ | $975.86M ▼ | $245.92M ▼ | $662.32M ▲ |
| Q2-2024 | $19.69M ▼ | $1.01B ▼ | $253.21M ▼ | $618.61M ▼ |
| Q4-2023 | $22.58M ▲ | $1.04B ▼ | $273.44M ▼ | $624.63M ▲ |
| Q2-2023 | $18.9M | $1.09B | $318.25M | $615.28M |
What's financially strong about this company?
The company still has positive equity and enough current assets to cover near-term bills. Debt is mostly long-term, so there’s some breathing room.
What are the financial risks or weaknesses?
Cash is low, most assets are intangibles, and equity dropped sharply this quarter. Negative retained earnings and rising payables are red flags.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-169.44M ▼ | $-11.53M ▼ | $-3.33M ▼ | $10.07M ▲ | $-5.83M ▼ | $-14.1M ▼ |
| Q4-2024 | $-32.37M ▼ | $2.56M ▲ | $-1.52M ▼ | $-5.73M ▼ | $-4.88M ▼ | $1.14M ▲ |
| Q2-2024 | $-10.07M ▲ | $-11.38M ▲ | $-1.4M ▼ | $11.31M ▼ | $-1.39M ▲ | $-12.67M ▲ |
| Q4-2023 | $-60.57M ▼ | $-13.41M ▲ | $-610K ▲ | $15.05M ▼ | $-21.67M ▼ | $-13.86M ▲ |
| Q2-2023 | $-29.41M | $-16.36M | $-1.38M | $29.28M | $21.67M | $-17.51M |
What's strong about this company's cash flow?
Non-cash losses make up most of the accounting loss, so actual cash burn is much smaller than the net loss suggests. No shareholder dilution this quarter.
What are the cash flow concerns?
Operating and free cash flow have turned sharply negative, cash is running low, and the company is now borrowing to cover losses. Working capital is worsening, with more cash tied up in inventory and receivables.
Revenue by Products
| Product | Q4-2022 |
|---|---|
Product | $90.00M ▲ |
Royalty | $0 ▲ |
Revenue by Geography
| Region | Q4-2022 |
|---|---|
CHINA | $20.00M ▲ |
UNITED STATES | $50.00M ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Waldencast plc's financial evolution and strategic trajectory over the past five years.
Waldencast brings together two well‑positioned, complementary brands with strong identities—one grounded in science and physician trust, the other in clean, culturally relevant consumer appeal—within a scaled platform that has grown revenue rapidly. The balance sheet has been significantly strengthened through equity capital and acquisitions, margins and cash flows are moving in the right direction, and the product and innovation pipeline in both medical aesthetics and color cosmetics appears robust.
At the same time, the company is still loss‑making with deeply negative retained earnings, a growing but not yet fully self‑funding cash flow profile, and a balance sheet heavily weighted toward goodwill and intangibles that could be vulnerable if performance falters. Rising leverage, continued dependence on heavy marketing and brand investments, intense competitive pressure in both medical skincare and beauty, and potential under‑investment in formal R&D all represent meaningful sources of risk.
Overall, the trajectory is cautiously constructive: strong top‑line growth, improving margins, and narrowing cash losses suggest the business is progressing toward a more sustainable model, assuming execution remains solid. Future results will hinge on successfully monetizing the Obagi Saypha fillers launch, keeping Milk Makeup culturally relevant at scale, integrating and optimizing past acquisitions, and balancing cost discipline with sufficient investment in innovation and brand equity to defend and extend its competitive position.

CEO
Michel Brousset
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 31
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Grade Summary
Showing Top 3 of 3
Price Target
Institutional Ownership
ZENO EQUITY PARTNERS LLP
Shares:12.25M
Value:$20.71M
MILESTONES ADMINISTRADORA DE RECURSOS LTDA.
Shares:2.43M
Value:$4.1M
BLACKROCK, INC.
Shares:2.02M
Value:$3.41M
Summary
Showing Top 3 of 70

